Swipe horizontally to view all years. Row labels stay visible.

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,388£20,694£21,211£21,741£22,394£106,428
Total Expenses£14,045£14,087£14,149£14,213£14,289£70,782
Profit Before Tax£6,343£6,607£7,062£7,528£8,105£35,646
Profit After Tax £5,138£5,352£5,720£6,098£6,565£28,873
Change In Property Value£8,700£8,961£16,921£19,475£20,643£74,701
Net Return£13,838£14,313£22,642£25,573£27,208£103,574
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)15%16%25%28%30%115%